Valuation H&R Real Estate Investment Trust

Stocks

Market Closed - Toronto S.E. Other stock markets 04:00:00 2026-06-26 pm EDT			5-day change	1st Jan Change
11.11 ^CAD	+0.36%		-0.27%	+8.60%

Jun. 12	Blackstone in Early-Stage Deal Talks With H&R REIT	MT
Jun. 12	H&R REIT in Talks With Blackstone Affiliates On Potential Sale of Certain Assets of The REIT	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	4,687	3,220	2,592	2,432	2,686	2,939	-
Change	-	-31.3%	-19.48%	-6.21%	10.47%	9.43%	-
Enterprise Value (EV) ¹	4,687	7,283	6,393	6,035	2,686	6,259	6,237
Change	-	55.39%	-12.22%	-5.6%	-55.49%	133.03%	-0.36%
P/E	7.82x	4.19x	45.2x	-21.7x	-3.62x	16.8x	11.8x
PBR	-	-	-	-	-	-	-
PEG	-	0.1x	-0.5x	0x	-0x	-0x	0.3x
Capitalization / Revenue	4x	3.34x	2.6x	2.5x	2.74x	3.94x	3.91x
EV / Revenue	4x	7.55x	6.41x	6.2x	2.74x	8.38x	8.29x
EV / EBITDA	7.4x	12.1x	10.2x	9.91x	4.33x	14.4x	15.3x
EV / EBIT	-	-	-	-	-	-	-
EV / FCF	11.6x	-	25.2x	25.7x	-	-13.1x	215x
FCF Yield	8.64%	-	3.96%	3.89%	-	-7.6%	0.47%
Dividend per Share ²	0.69	0.54	0.7	0.6	0.6	0.5975	0.5975
Rate of return	4.25%	4.46%	7.07%	6.47%	5.87%	5.38%	5.38%
EPS ²	2.078	2.893	0.2189	-0.4277	-2.827	0.66	0.94
Distribution rate	33.2%	18.7%	320%	-140%	-21.2%	90.5%	63.6%
Net sales ¹	1,172	965	997.8	973.4	980.5	746.7	751.9
EBITDA ¹	633.6	601.7	627	608.8	620.2	434.5	406.7
EBIT	-	-	-	-	-	-	-
Net income ¹	597.9	844.8	61.69	-119.7	-791.6	171.3	263.5
Net Debt ¹	-	4,063	3,801	3,604	-	3,320	3,297
Reference price ²	16.25	12.11	9.90	9.28	10.23	11.11	11.11
Nbr of stocks (in thousands)	288,440	265,885	261,868	262,016	262,566	264,567	-
Announcement Date	2/14/22	2/13/23	2/13/24	2/12/25	2/12/26	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
H&R REAL ESTATE INVESTMENT TRUST	16.83x	8.38x	14.41x	5.38%	2.07B
W. P. CAREY INC.	25.12x	13.59x	15.96x	5.06%	16.45B
THE GPT GROUP	15.18x	15.22x	16.25x	4.79%	6.81B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	23.47x	14.25x	15.77x	4.17%	6.62B
LAND SECURITIES GROUP PLC	8.65x	13.65x	17.7x	6.4%	6.46B
GECINA	10.1x	17.36x	20.84x	7.63%	6.26B
LONDONMETRIC PROPERTY PLC	11.57x	14.77x	15.93x	6.73%	5.91B
THE BRITISH LAND COMPANY PLC	7.73x	13.81x	17.68x	5.85%	5.68B
MIRVAC GROUP	12.08x	11.51x	13.11x	5.39%	4.86B
Average	14.53x	13.62x	16.41x	5.71%	6.79B
Weighted average by Cap.	16.31x	14.03x	16.53x	5.61%